Valuation Swisscom AG OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:00:00 2026-07-10 EDT			5-day change	1st Jan Change
76.34 ^USD	+0.71%		-0.27%	+4.88%

07-10	Special delivery: Italy's postman joins the AI infrastructure race	RE
06-11	Morgan Stanley Downgrades Swisscom to Underweight, Cuts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,657	26,243	26,212	26,134	29,812	32,040	-	-
Change	-	-1.55%	-0.12%	-0.3%	14.07%	7.47%	-	-
Enterprise Value (EV) ¹	34,363	33,617	33,283	41,731	45,445	47,581	47,336	46,770
Change	-	-2.17%	-0.99%	25.38%	8.9%	4.7%	-0.52%	-1.2%
P/E	14.5x	16.4x	15.3x	16.9x	23.5x	23.3x	21.5x	19.6x
PBR	2.47x	2.35x	2.26x	2.15x	2.44x	2.61x	2.62x	2.7x
PEG	-	-1.3x	2.25x	-1.71x	-1.3x	2.87x	2.55x	2.04x
Capitalization / Revenue	2.38x	2.36x	2.37x	2.37x	1.98x	2.18x	2.19x	2.19x
EV / Revenue	3.07x	3.03x	3.01x	3.78x	3.02x	3.23x	3.23x	3.2x
EV / EBITDA	7.66x	7.63x	7.2x	9.58x	6.87x	7.13x	7x	6.78x
EV / EBIT	16.6x	16.5x	15.1x	21.4x	23.6x	22.9x	21.3x	19.6x
EV / FCF	19.5x	24.9x	22.5x	29x	31.7x	34.2x	30.5x	24.4x
FCF Yield	5.12%	4.01%	4.45%	3.44%	3.15%	2.93%	3.28%	4.09%
Dividend per Share ²	22	22	22	22	22	26.95	27.97	28.92
Rate of return	4.28%	4.34%	4.35%	4.36%	3.82%	4.36%	4.52%	4.68%
EPS ²	35.37	30.93	33.03	29.77	24.54	26.53	28.76	31.53
Distribution rate	62.2%	71.1%	66.6%	73.9%	89.6%	102%	97.2%	91.7%
Net sales ¹	11,183	11,112	11,072	11,036	15,048	14,716	14,662	14,633
EBITDA ¹	4,484	4,406	4,622	4,355	6,617	6,676	6,758	6,894
EBIT ¹	2,066	2,040	2,205	1,951	1,925	2,082	2,226	2,392
Net income ¹	1,832	1,602	1,711	1,541	1,271	1,441	1,531	1,697
Net Debt ¹	7,706	7,374	7,071	15,597	15,633	15,542	15,296	14,730
Reference price ²	514.60	506.60	506.00	504.50	575.50	618.50	618.50	618.50
Nbr of stocks (in thousands)	51,802	51,802	51,802	51,802	51,802	51,802	-	-
Announcement Date	2/3/22	2/8/23	2/7/24	2/13/25	2/12/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA MOBILE LIMITED	11.22x	1.3x	4.02x	7.14%	221B
VERIZON COMMUNICATIONS, INC.	8.75x	2.32x	6.22x	6.7%	176B
DEUTSCHE TELEKOM AG	12.99x	2.1x	5.52x	4.32%	144B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.86x	2.02x	5.09x	2.42%	78.08B
NTT, INC.	11.75x	1.73x	7.42x	3.66%	74.43B
CHINA TELECOM CORPORATION LIMITED	11.88x	0.77x	2.87x	6.79%	72.57B
SAUDI TELECOM COMPANY	15.52x	2.7x	8.46x	5.07%	57.81B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.68x	5.34x	19.5x	4.52%	55.69B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.15x	2.73x	6.25x	4.51%	49.01B
Average	13.76x	2.33x	7.26x	5.01%	103.1B
Weighted average by Cap.	12.48x	2.08x	6.27x	5.49%